$399,000
7611 Mauna Kai Dr, Houston, TX, 77095
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDisposal, Refrigerator Included, Washer Included, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher, Exhaust Fan
FlooringCarpet, Vinyl Plank
Exterior
Exterior FeaturesSprinkler System
Lot Size8,403 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1125380000020
Lot Number20
SubdivisionHearthstone
Land UseResidential
Legal DescriptionLT 20 BLK 18 HEARTHSTONE SEC 4
Census Tract540901
Assessed Land Value$65,526
Assessed Improvement Value$248,892
Assessment Year2025
About this property
Light and bright is the theme of this home! Beautifully updated home with big mature trees on a cul-de-sac street, this home is a MUST SEE!! Every room has lots of windows and closet space. Warm honey colored wood look plank floors throughout, a new high end fridge and washer and dryer are included. All new duct work and a Guradian filtration system on the AC. This home really does have it all. In the highly sought Hearthstone, 27 hole golf course community. Great CFISD schools.
Investor Tools
$0Estimated Mortgage Balance
$357,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$163/month
$560/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$175
$314,418
2025
$65,526
$248,892
$314,418
No
Tax History
Year
Tax Paid
Assessed Value
2024
$175
$314,418
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$357,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$560/mo
+$2,080/mo
8.9%
